Highlights

[NHFATT] YoY TTM Result on 2015-09-30 [#3]

Stock [NHFATT]: NEW HOONG FATT HOLDINGS BHD
Announcement Date 24-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     19.56%    YoY -     54.36%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 257,248 249,953 223,278 200,619 202,767 215,805 214,276 3.09%
  YoY % 2.92% 11.95% 11.29% -1.06% -6.04% 0.71% -
  Horiz. % 120.05% 116.65% 104.20% 93.63% 94.63% 100.71% 100.00%
PBT 21,976 28,549 28,869 25,414 15,995 28,584 26,140 -2.85%
  YoY % -23.02% -1.11% 13.59% 58.89% -44.04% 9.35% -
  Horiz. % 84.07% 109.22% 110.44% 97.22% 61.19% 109.35% 100.00%
Tax -5,297 -6,228 -3,882 -9,219 -5,503 -6,797 -6,414 -3.14%
  YoY % 14.95% -60.43% 57.89% -67.53% 19.04% -5.97% -
  Horiz. % 82.58% 97.10% 60.52% 143.73% 85.80% 105.97% 100.00%
NP 16,679 22,321 24,987 16,195 10,492 21,787 19,726 -2.76%
  YoY % -25.28% -10.67% 54.29% 54.36% -51.84% 10.45% -
  Horiz. % 84.55% 113.16% 126.67% 82.10% 53.19% 110.45% 100.00%
NP to SH 16,679 22,321 24,987 16,195 10,492 21,787 19,726 -2.76%
  YoY % -25.28% -10.67% 54.29% 54.36% -51.84% 10.45% -
  Horiz. % 84.55% 113.16% 126.67% 82.10% 53.19% 110.45% 100.00%
Tax Rate 24.10 % 21.82 % 13.45 % 36.28 % 34.40 % 23.78 % 24.54 % -0.30%
  YoY % 10.45% 62.23% -62.93% 5.47% 44.66% -3.10% -
  Horiz. % 98.21% 88.92% 54.81% 147.84% 140.18% 96.90% 100.00%
Total Cost 240,569 227,632 198,291 184,424 192,275 194,018 194,550 3.60%
  YoY % 5.68% 14.80% 7.52% -4.08% -0.90% -0.27% -
  Horiz. % 123.65% 117.00% 101.92% 94.80% 98.83% 99.73% 100.00%
Net Worth 429,071 378,039 366,766 326,181 313,404 315,659 303,634 5.93%
  YoY % 13.50% 3.07% 12.44% 4.08% -0.71% 3.96% -
  Horiz. % 141.31% 124.50% 120.79% 107.43% 103.22% 103.96% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 8,492 10,521 8,267 7,515 9,018 9,780 9,013 -0.99%
  YoY % -19.29% 27.27% 10.00% -16.67% -7.79% 8.51% -
  Horiz. % 94.23% 116.74% 91.72% 83.39% 100.06% 108.51% 100.00%
Div Payout % 50.92 % 47.14 % 33.09 % 46.41 % 85.96 % 44.89 % 45.69 % 1.82%
  YoY % 8.02% 42.46% -28.70% -46.01% 91.49% -1.75% -
  Horiz. % 111.45% 103.17% 72.42% 101.58% 188.14% 98.25% 100.00%
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 429,071 378,039 366,766 326,181 313,404 315,659 303,634 5.93%
  YoY % 13.50% 3.07% 12.44% 4.08% -0.71% 3.96% -
  Horiz. % 141.31% 124.50% 120.79% 107.43% 103.22% 103.96% 100.00%
NOSH 82,672 75,157 75,157 75,157 75,157 75,157 75,157 1.60%
  YoY % 10.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 110.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 6.48 % 8.93 % 11.19 % 8.07 % 5.17 % 10.10 % 9.21 % -5.69%
  YoY % -27.44% -20.20% 38.66% 56.09% -48.81% 9.66% -
  Horiz. % 70.36% 96.96% 121.50% 87.62% 56.13% 109.66% 100.00%
ROE 3.89 % 5.90 % 6.81 % 4.97 % 3.35 % 6.90 % 6.50 % -8.20%
  YoY % -34.07% -13.36% 37.02% 48.36% -51.45% 6.15% -
  Horiz. % 59.85% 90.77% 104.77% 76.46% 51.54% 106.15% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 311.16 332.57 297.08 266.93 269.79 287.14 285.10 1.47%
  YoY % -6.44% 11.95% 11.30% -1.06% -6.04% 0.72% -
  Horiz. % 109.14% 116.65% 104.20% 93.63% 94.63% 100.72% 100.00%
EPS 20.17 29.70 33.25 21.55 13.96 28.99 26.25 -4.29%
  YoY % -32.09% -10.68% 54.29% 54.37% -51.85% 10.44% -
  Horiz. % 76.84% 113.14% 126.67% 82.10% 53.18% 110.44% 100.00%
DPS 10.27 14.00 11.00 10.00 12.00 13.00 12.00 -2.56%
  YoY % -26.64% 27.27% 10.00% -16.67% -7.69% 8.33% -
  Horiz. % 85.58% 116.67% 91.67% 83.33% 100.00% 108.33% 100.00%
NAPS 5.1900 5.0300 4.8800 4.3400 4.1700 4.2000 4.0400 4.26%
  YoY % 3.18% 3.07% 12.44% 4.08% -0.71% 3.96% -
  Horiz. % 128.47% 124.50% 120.79% 107.43% 103.22% 103.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,672
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 311.17 302.34 270.08 242.67 245.27 261.04 259.19 3.09%
  YoY % 2.92% 11.94% 11.30% -1.06% -6.04% 0.71% -
  Horiz. % 120.05% 116.65% 104.20% 93.63% 94.63% 100.71% 100.00%
EPS 20.17 27.00 30.22 19.59 12.69 26.35 23.86 -2.76%
  YoY % -25.30% -10.66% 54.26% 54.37% -51.84% 10.44% -
  Horiz. % 84.53% 113.16% 126.66% 82.10% 53.19% 110.44% 100.00%
DPS 10.27 12.73 10.00 9.09 10.91 11.83 10.90 -0.99%
  YoY % -19.32% 27.30% 10.01% -16.68% -7.78% 8.53% -
  Horiz. % 94.22% 116.79% 91.74% 83.39% 100.09% 108.53% 100.00%
NAPS 5.1900 4.5728 4.4364 3.9455 3.7909 3.8182 3.6728 5.93%
  YoY % 13.50% 3.07% 12.44% 4.08% -0.71% 3.96% -
  Horiz. % 141.31% 124.50% 120.79% 107.42% 103.22% 103.96% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 2.8400 3.4000 3.1400 2.2900 2.7000 2.8500 2.3500 -
P/RPS 0.91 1.02 1.06 0.86 1.00 0.99 0.82 1.75%
  YoY % -10.78% -3.77% 23.26% -14.00% 1.01% 20.73% -
  Horiz. % 110.98% 124.39% 129.27% 104.88% 121.95% 120.73% 100.00%
P/EPS 14.08 11.45 9.44 10.63 19.34 9.83 8.95 7.84%
  YoY % 22.97% 21.29% -11.19% -45.04% 96.74% 9.83% -
  Horiz. % 157.32% 127.93% 105.47% 118.77% 216.09% 109.83% 100.00%
EY 7.10 8.74 10.59 9.41 5.17 10.17 11.17 -7.27%
  YoY % -18.76% -17.47% 12.54% 82.01% -49.16% -8.95% -
  Horiz. % 63.56% 78.25% 94.81% 84.24% 46.28% 91.05% 100.00%
DY 3.62 4.12 3.50 4.37 4.44 4.56 5.11 -5.58%
  YoY % -12.14% 17.71% -19.91% -1.58% -2.63% -10.76% -
  Horiz. % 70.84% 80.63% 68.49% 85.52% 86.89% 89.24% 100.00%
P/NAPS 0.55 0.68 0.64 0.53 0.65 0.68 0.58 -0.88%
  YoY % -19.12% 6.25% 20.75% -18.46% -4.41% 17.24% -
  Horiz. % 94.83% 117.24% 110.34% 91.38% 112.07% 117.24% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 08/11/18 06/11/17 07/11/16 24/11/15 24/11/14 25/11/13 20/11/12 -
Price 2.7500 3.5400 3.2000 2.7000 2.7500 3.0500 2.3300 -
P/RPS 0.88 1.06 1.08 1.01 1.02 1.06 0.82 1.18%
  YoY % -16.98% -1.85% 6.93% -0.98% -3.77% 29.27% -
  Horiz. % 107.32% 129.27% 131.71% 123.17% 124.39% 129.27% 100.00%
P/EPS 13.63 11.92 9.63 12.53 19.70 10.52 8.88 7.40%
  YoY % 14.35% 23.78% -23.14% -36.40% 87.26% 18.47% -
  Horiz. % 153.49% 134.23% 108.45% 141.10% 221.85% 118.47% 100.00%
EY 7.34 8.39 10.39 7.98 5.08 9.50 11.26 -6.88%
  YoY % -12.51% -19.25% 30.20% 57.09% -46.53% -15.63% -
  Horiz. % 65.19% 74.51% 92.27% 70.87% 45.12% 84.37% 100.00%
DY 3.74 3.95 3.44 3.70 4.36 4.26 5.15 -5.19%
  YoY % -5.32% 14.83% -7.03% -15.14% 2.35% -17.28% -
  Horiz. % 72.62% 76.70% 66.80% 71.84% 84.66% 82.72% 100.00%
P/NAPS 0.53 0.70 0.66 0.62 0.66 0.73 0.58 -1.49%
  YoY % -24.29% 6.06% 6.45% -6.06% -9.59% 25.86% -
  Horiz. % 91.38% 120.69% 113.79% 106.90% 113.79% 125.86% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

558  569  568  475 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 YTL 0.645-0.005 
 SAPNRG 0.1150.00 
 KANGER 0.18-0.005 
 HIAPTEK 0.28+0.025 
 TDM 0.305+0.04 
 VIVOCOM 1.14+0.13 
 HIAPTEK-WB 0.065+0.02 
 FOCUS 0.67+0.015 
 BINTAI 0.82+0.025 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS